Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $86,739 initial cash invested.
-5.91%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$3,159
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $3,586 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,159
Total Expenses
$3,586
Mortgage P&I
56%
$1,776
Property Taxes
19%
$612
Home Insurance
4%
$125
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347